[UMW] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 1.33%
YoY- -29.88%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 9,661,356 10,780,600 8,796,656 12,961,492 14,333,620 13,437,184 14,800,148 -6.85%
PBT 589,200 555,424 84,288 1,280,068 1,917,516 1,730,812 1,746,848 -16.56%
Tax -214,024 -597,668 -104,020 -336,024 -349,140 -390,136 -363,384 -8.44%
NP 375,176 -42,244 -19,732 944,044 1,568,376 1,340,676 1,383,464 -19.53%
-
NP to SH 296,336 80,660 66,320 660,616 942,180 878,656 880,136 -16.58%
-
Tax Rate 36.32% 107.61% 123.41% 26.25% 18.21% 22.54% 20.80% -
Total Cost 9,286,180 10,822,844 8,816,388 12,017,448 12,765,244 12,096,508 13,416,684 -5.94%
-
Net Worth 3,127,756 4,758,811 6,344,887 6,602,729 6,415,452 5,068,058 4,466,621 -5.76%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 233,658 - - - - - - -
Div Payout % 78.85% - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,127,756 4,758,811 6,344,887 6,602,729 6,415,452 5,068,058 4,466,621 -5.76%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.88% -0.39% -0.22% 7.28% 10.94% 9.98% 9.35% -
ROE 9.47% 1.69% 1.05% 10.01% 14.69% 17.34% 19.70% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 826.96 922.76 752.95 1,109.44 1,226.88 1,150.15 1,266.82 -6.85%
EPS 25.36 6.92 5.68 56.56 80.64 75.20 75.32 -16.58%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6772 4.0733 5.4309 5.6516 5.4913 4.338 3.8232 -5.76%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 826.96 922.76 752.95 1,109.44 1,226.88 1,150.15 1,266.82 -6.85%
EPS 25.36 6.92 5.68 56.56 80.64 75.20 75.32 -16.58%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6772 4.0733 5.4309 5.6516 5.4913 4.338 3.8232 -5.76%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 6.13 6.00 6.87 10.84 10.98 13.34 7.30 -
P/RPS 0.74 0.65 0.91 0.98 0.89 1.16 0.58 4.14%
P/EPS 24.17 86.91 121.02 19.17 13.62 17.74 9.69 16.44%
EY 4.14 1.15 0.83 5.22 7.34 5.64 10.32 -14.11%
DY 3.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.47 1.26 1.92 2.00 3.08 1.91 3.06%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 23/05/17 24/05/16 26/05/15 23/05/14 23/05/13 29/05/12 -
Price 6.60 5.91 5.40 10.70 10.78 14.34 7.85 -
P/RPS 0.80 0.64 0.72 0.96 0.88 1.25 0.62 4.33%
P/EPS 26.02 85.60 95.13 18.92 13.37 19.07 10.42 16.46%
EY 3.84 1.17 1.05 5.28 7.48 5.24 9.60 -14.15%
DY 3.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 1.45 0.99 1.89 1.96 3.31 2.05 3.15%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment